| Droits TV | $2.4M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $73K |
| Sponsoring | $33K |
| Merchandising | $649K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $11K |
| Amortissement Transferts | $25K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $797K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $4.4M | $3.7M | $676K | $31.8M |
| Sep 2029 | $4.1M | $3.6M | $486K | $31.1M |
| Aug 2029 | $4.1M | $2.5M | $1.6M | $60.8M |
| Jul 2029 | $4.2M | $2.4M | $1.7M | $59.2M |
| Jun 2029 | $7.1M | $2.5M | $4.6M | $57.4M |
| May 2029 | $4.3M | $2.9M | $1.3M | $52.8M |
| Apr 2029 | $4.4M | $2.4M | $1.9M | $51.4M |
| Mar 2029 | $4.4M | $3.2M | $1.3M | $49.4M |
| Feb 2029 | $4.4M | $3.5M | $931K | $48.1M |
| Jan 2029 | $4.2M | $2.8M | $1.5M | $47.2M |
| Dec 2028 | $4.4M | $2.8M | $1.6M | $45.7M |
| Nov 2028 | $4.1M | $2.7M | $1.3M | $44.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $204K |
| Local Dairy Co. | $193K |